[HUAYANG] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[HUAYANG] HUA YANG BHD
Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 14.56%
YoY- 74.45%
Quarter Report
Latest QR
Upcoming QR
HUAYANG's Result
HUAYANG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 589,680 583,576 629,722 604,110 565,864 509,893 414,030 26.66%
PBT 161,063 153,451 162,502 146,771 128,290 112,361 84,091 54.41%
Tax -44,547 -42,884 -43,827 -39,328 -34,501 -30,195 -22,731 56.79%
NP 116,516 110,567 118,675 107,443 93,789 82,166 61,360 53.52%
-
NP to SH 116,516 110,567 118,675 107,443 93,789 82,166 61,360 53.52%
-
Tax Rate 27.66% 27.95% 26.97% 26.80% 26.89% 26.87% 27.03% -
Total Cost 473,164 473,009 511,047 496,667 472,075 427,727 352,670 21.71%
-
Net Worth 496,422 464,577 448,744 435,673 411,791 388,215 361,874 23.53%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 34,315 34,315 31,684 31,693 31,693 31,693 29,541 10.53%
Div Payout % 29.45% 31.04% 26.70% 29.50% 33.79% 38.57% 48.15% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 496,422 464,577 448,744 435,673 411,791 388,215 361,874 23.53%
NOSH 264,054 263,964 263,967 264,044 263,969 264,092 264,142 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.76% 18.95% 18.85% 17.79% 16.57% 16.11% 14.82% -
ROE 23.47% 23.80% 26.45% 24.66% 22.78% 21.17% 16.96% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 223.32 221.08 238.56 228.79 214.37 193.07 156.75 26.69%
EPS 44.13 41.89 44.96 40.69 35.53 31.11 23.23 53.56%
DPS 13.00 13.00 12.00 12.00 12.01 12.00 11.18 10.60%
NAPS 1.88 1.76 1.70 1.65 1.56 1.47 1.37 23.55%
Adjusted Per Share Value based on latest NOSH - 264,044
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 134.02 132.63 143.12 137.30 128.61 115.88 94.10 26.66%
EPS 26.48 25.13 26.97 24.42 21.32 18.67 13.95 53.48%
DPS 7.80 7.80 7.20 7.20 7.20 7.20 6.71 10.58%
NAPS 1.1282 1.0559 1.0199 0.9902 0.9359 0.8823 0.8224 23.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.92 2.06 2.05 2.34 2.25 1.78 1.92 -
P/RPS 0.86 0.93 0.86 1.02 1.05 0.92 1.22 -20.84%
P/EPS 4.35 4.92 4.56 5.75 6.33 5.72 8.27 -34.91%
EY 22.98 20.33 21.93 17.39 15.79 17.48 12.10 53.53%
DY 6.77 6.31 5.85 5.13 5.34 6.74 5.83 10.50%
P/NAPS 1.02 1.17 1.21 1.42 1.44 1.21 1.40 -19.07%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 13/07/15 22/05/15 21/01/15 23/10/14 16/07/14 21/05/14 22/01/14 -
Price 1.90 2.09 2.15 2.30 2.38 1.82 1.99 -
P/RPS 0.85 0.95 0.90 1.01 1.11 0.94 1.27 -23.54%
P/EPS 4.31 4.99 4.78 5.65 6.70 5.85 8.57 -36.83%
EY 23.22 20.04 20.91 17.69 14.93 17.09 11.67 58.39%
DY 6.84 6.22 5.58 5.22 5.04 6.59 5.62 14.03%
P/NAPS 1.01 1.19 1.26 1.39 1.53 1.24 1.45 -21.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment